Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Expired

3 Circuit Sq., Boston MA 02119

$1,300,000

Estimated $2,712.14/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $433,333.33

Total Rent: 96720/year

Estimated CAP Rate: 6.40%

8 Bedrooms

3 Full Baths

3,906 SqFt

Total Parking: 6

4,119 SqFt

Turnkey investment property ideally located in Roxbury. Great rental history with an owner who meticulously maintained the property. Located near public transportation, shops, restaurants, and supermarkets will ensure this property is appealing to renters for many years to come. Don't miss out on this opportunity to own this turnkey property. Can also be sold as a portfolio with MLS# 73023813 and MLS# 73023815 Showings by appointment only, this property will not last!

This home has been viewed 40 times

Last Checked: May 6th, 2024 at 11:50pm (Source: MLS PIN #73023812)

Gross Income: $96,720

Gross Expenses: $13,521

Net Income Calc: $83,199

CAP Rate: 6.40%

Annual Expenses for 3 Circuit Sq., Boston MA 02119

Total Gross Expenses (Calculated)$13,521/year

APOD AvailableYes

Heating

Electricity$480

Water$2,575

Gas$2,575

Insurance$3,216

Sewer$2,575

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$7,250.43

Annual Income & Unit Breakdown for 3 Circuit Sq., Boston MA 02119

Total Gross Income (Calculated)$96,720

Unit 1

Rental Income$2,280

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

Unit 2

Rental Income$2,800

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

Unit 3

Rental Income$2,980

LeaseN

Bedrooms3

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

General Information for 3 Circuit Sq., Boston MA 02119

Listing ID73023812

Property TypeMulti Family / 3 Family

Price$1,300,000 ($332.82/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS Area

Neighborhood(s)

Approximate Living Area Total3,906 SqFt

Approximate Lot Size (Acres)0.09 acres

Total Parking6

Garage Parking

Year Built1905

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesLevel

Foundation Area

Foundation DescriptionOther

Accessible Features

Outdoor Space

ZoningR2

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 3 Circuit Sq., Boston MA 02119

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data SourceOwner

Total Gross Expenses By Broker$13,521

Total Gross Income By Broker$102,720

Total Net Income By Broker$89,199

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.5

Facilitator Compensation1

Sub-Agent Compensation

Compensation Based OnGross/full Sale Price

Financial Information for 3 Circuit Sq., Boston MA 02119

Real Estate Taxes$7,250.43

Tax Year2022

Assessed Value$666,400

Financial Data SourceOwner

Total Gross Expenses By Broker$13,521

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$102,720

BostonRealEstate.com Gross Income

Total Net Income By Broker$89,199

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)6.40%

Location Information for 3 Circuit Sq., Boston MA 02119

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area Amenities

Contact Information for 3 Circuit Sq., Boston MA 02119

Agent

Name: Michael McKay

Office

Name: Concept Properties

Phone: 617-785-4886

Payment Calculator

, Interest

Property Taxes 604.2

Principal & Interest 8010.19

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Concept Properties

Michael McKay

Agent Phone

Office Phone

(617) 785-4886

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.09 acres (4,119 SqFt)
    [add_date] => 2024-05-06 23:50:51
    [address] => Circuit Sq.
    [agent] => Array
        (
            [address] => 262 Plymouth St.
            [city] => Pembroke
            [id] => CN232042
            [name] => Michael McKay
            [national_association] => 
            [office] => AN3962
            [state] => MA
            [zip] => 02359
        )

[apod_available] => Array
        (
            [0] => Yes
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,906 SqFt
    [approx_lot_size_acres] => 0.09 acres
    [approx_lot_size_sqft] => 4,119 SqFt
    [assessed_value] => $666,400
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 3 Full
    [bedrooms] => 8
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 3 Circuit Sq. Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2.5
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 6.40%
    [city] => Boston
    [community_features] => Array
        (
        )

[compensation_based_on] => Array
        (
            [0] => Gross/full Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Suffolk
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Turnkey investment property ideally located in Roxbury. Great rental history with an owner who meticulously maintained the property. Located near public transportation, shops, restaurants, and supermarkets will ensure this property is appealing to renters for many years to come. Don't miss out on this opportunity to own this turnkey property. Can also be sold as a portfolio with MLS# 73023813 and MLS# 73023815 Showings by appointment only, this property will not last!
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $480
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 1
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
            [0] => Owner
        )

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Other
        )

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $2,575
        )

[gross_income] => Array
        (
            [0] => $102,720
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => Yes
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 327136
    [insurance_expense] => Array
        (
            [0] => $3,216
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-06 23:50:51
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 3,906 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Level
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => 
    [mls_id] => 73023812
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 83199
    [net_operating_income] => Array
        (
            [0] => $89,199
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN3962
            [name] => Concept Properties
            [phone] => 617-785-4886
        )

[operating_expense] => Array
        (
            [0] => $13,521
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 617-702-6095
    [pool_features] => Array
        (
        )

[price] => $1,300,000
    [price_per_sqft] => 332.82
    [price_per_unit] => 433333.33333333
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $7,250.43
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(water)
            [1] => Unit 2(water)
            [2] => Unit 3(water)
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 15
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $2,575
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Expired
        )

[street_number] => 3
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 2022
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 13521
    [total_gross_income] => 96720
    [total_parking] => 6
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 2280
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2800
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 3
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 2980
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 3 Circuit Sq., Boston MA 02119
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $2,575
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1905
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02119
    [zoning] => R2
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6730975
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/327136/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-06 23:50:52
                    [modified] => 2024-05-06 23:50:52
                )

[1] => Array
                (
                    [id] => 6731591
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[2] => Array
                (
                    [id] => 6731592
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[3] => Array
                (
                    [id] => 6731593
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[4] => Array
                (
                    [id] => 6731594
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[5] => Array
                (
                    [id] => 6731595
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[6] => Array
                (
                    [id] => 6731596
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[7] => Array
                (
                    [id] => 6731597
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[8] => Array
                (
                    [id] => 6731598
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[9] => Array
                (
                    [id] => 6731599
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[10] => Array
                (
                    [id] => 6731600
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[11] => Array
                (
                    [id] => 6731601
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[12] => Array
                (
                    [id] => 6731602
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[13] => Array
                (
                    [id] => 6731603
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[14] => Array
                (
                    [id] => 6731604
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[15] => Array
                (
                    [id] => 6731605
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[16] => Array
                (
                    [id] => 6731606
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[17] => Array
                (
                    [id] => 6731607
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[18] => Array
                (
                    [id] => 6731608
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[19] => Array
                (
                    [id] => 6731609
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[20] => Array
                (
                    [id] => 6731610
                    [name] => MLS21.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=21
                    [index] => 21
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[21] => Array
                (
                    [id] => 6731611
                    [name] => MLS22.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=22
                    [index] => 22
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

[22] => Array
                (
                    [id] => 6731612
                    [name] => MLS23.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73023812&w=1024&h=768&n=23
                    [index] => 23
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:08
                    [modified] => 2024-05-06 23:51:08
                )

)

)

EXIT

Expired

3 Circuit Sq., Boston MA 02119

$1,300,000

Annual Expenses for 3 Circuit Sq., Boston MA 02119

Annual Income & Unit Breakdown for 3 Circuit Sq., Boston MA 02119

General Information for 3 Circuit Sq., Boston MA 02119

Disclosures for 3 Circuit Sq., Boston MA 02119

Financial Information for 3 Circuit Sq., Boston MA 02119

Location Information for 3 Circuit Sq., Boston MA 02119

Contact Information for 3 Circuit Sq., Boston MA 02119

Agent

Office

Payment Calculator

Exclusive Listing Agent

Concept Properties

Michael McKay